Comparative Balance Sheet Data

2019 2018

Cash $ 39,835 $ 4,000

Accounts Receivable 17,500 12,950

Dividends Receivable 1,000 0

Inventory 42,000 35,000

Prepaid rent 3,000 12,000

Prepaid insurance 2,100 900

Office supplies 1,000 750

Long-term investments 20,000 30,000

Land 125,000 175,000

Building 350,000 350,000

Accumulated depreciation, Building (105,000) (87,500)

Equipment 525,000 400,000

Accumulated depreciation, Equipment (130,000) (112,000)

Patent 45,000 50,000

Total assets $ 936,435 $ 871,100

Accounts payable $ 26,000 $ 30,000

Income taxes payable 5,000 4,000

Wages payable 5,000 3,000

Short-term notes payable 10,000 10,000

Dividends payable 1,500 0

Unearned Income 500 2,000

Accrued Liabilities 5,303 10,853

Long-term notes payable 60,000 70,000

Bonds payable 415,000 415,000

Common stock ($10 par) 290,000 220,000

Paid-in capital in excess of par 46,410 17,500

Retained earnings 106,722 88,747

Treasury Stock (35,000) 0

Total liabilities and equity $ 936,435 $ 871,100

Income Statement

Sales revenue $1,160,000

Cost of goods sold ( 748,000)

Gross profit 412,000

Operating expenses ( 276,400)

Income from operations 135,600

Other revenues/expense

Gain on sale of land 8,000

Gain on sale of long-term investment 4,000

Dividend revenue 2,400

Interest expense (51,750) ( 37,350)

Income before taxes 98,250

Income tax expense ( 39,400)

Net income 58,850

Instructions:

Create a Comparative Balance Sheet where you compute the dollar change in every account on the Balance Sheet.

For the Operating Section (Direct Method)

You are starting with Sales, adjusting it for cash received from customers, then going directly down the Income Statement and doing the same with each item on the Income Statement.

You will end up with the same answer for Operating Cash Flow as derived using the Indirect Approach.

Be sure to consider all items labeled Operating in your Comparative Balance Sheet.

You will have several items to adjust that will be slightly different than what is provided in the book. You will be expected to use your best judgment on these

For the Operating Section (Indirect Method):

Start with Net Income

Add back Depreciation and/or Amortization Expense

Adjust out anything included in Net Income that belongs in the Investing or Financing section

Add or subtract accordingly all items you labeled as an Operating activity from the Balance sheet. I need the statement of cash flows/ Direct Method.